[LSTEEL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.01%
YoY- 48.41%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 155,850 124,344 187,145 190,244 196,354 129,072 160,952 -2.13%
PBT 4,006 2,184 6,980 7,822 8,398 1,780 -1,050 -
Tax -360 1,080 -1,065 -1,924 -2,188 -292 -1,175 -54.65%
NP 3,646 3,264 5,915 5,898 6,210 1,488 -2,225 -
-
NP to SH 3,646 3,264 5,915 5,898 6,210 1,488 -2,225 -
-
Tax Rate 8.99% -49.45% 15.26% 24.60% 26.05% 16.40% - -
Total Cost 152,204 121,080 181,230 184,345 190,144 127,584 163,177 -4.54%
-
Net Worth 85,668 85,604 85,064 83,476 81,774 78,727 79,398 5.21%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 3,146 - - - 1,571 -
Div Payout % - - 53.20% - - - 0.00% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 85,668 85,604 85,064 83,476 81,774 78,727 79,398 5.21%
NOSH 127,482 125,538 125,872 126,039 125,748 123,999 125,749 0.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.34% 2.62% 3.16% 3.10% 3.16% 1.15% -1.38% -
ROE 4.26% 3.81% 6.95% 7.07% 7.59% 1.89% -2.80% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 122.25 99.05 148.68 150.94 156.15 104.09 127.99 -3.02%
EPS 2.86 2.60 4.70 4.68 4.94 1.20 -1.77 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.25 -
NAPS 0.672 0.6819 0.6758 0.6623 0.6503 0.6349 0.6314 4.25%
Adjusted Per Share Value based on latest NOSH - 125,523
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 97.13 77.50 116.64 118.57 122.38 80.44 100.31 -2.13%
EPS 2.27 2.03 3.69 3.68 3.87 0.93 -1.39 -
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.98 -
NAPS 0.5339 0.5335 0.5302 0.5203 0.5097 0.4907 0.4948 5.21%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.68 0.59 0.47 0.46 0.48 0.42 0.42 -
P/RPS 0.56 0.60 0.32 0.30 0.31 0.40 0.33 42.40%
P/EPS 23.78 22.69 10.00 9.83 9.72 35.00 -23.74 -
EY 4.21 4.41 10.00 10.17 10.29 2.86 -4.21 -
DY 0.00 0.00 5.32 0.00 0.00 0.00 2.98 -
P/NAPS 1.01 0.87 0.70 0.69 0.74 0.66 0.67 31.57%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 27/02/07 20/11/06 18/09/06 25/05/06 23/02/06 -
Price 0.61 0.67 0.64 0.43 0.46 0.47 0.43 -
P/RPS 0.50 0.68 0.43 0.28 0.29 0.45 0.34 29.40%
P/EPS 21.33 25.77 13.62 9.19 9.31 39.17 -24.30 -
EY 4.69 3.88 7.34 10.88 10.74 2.55 -4.11 -
DY 0.00 0.00 3.91 0.00 0.00 0.00 2.91 -
P/NAPS 0.91 0.98 0.95 0.65 0.71 0.74 0.68 21.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment